Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹14Cr
Shipyards - Dockrepairing
Rev Gr TTM
Revenue Growth TTM
-5.36%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GARWAMAR
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -29.6 | -37.5 | -56.8 | -57.1 | -21.1 | 105.0 | 81.3 | 80.0 | 60.0 | -36.6 | -10.3 | 11.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| -26.3 | 0.0 | -12.5 | -26.7 | -40.0 | 56.1 | 31.0 | 29.6 | 20.8 | 19.2 | 30.8 | 10.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -500.0 | -100.0 | -150.0 | -50.0 | -16.7 | | 450.0 | 200.0 | 257.1 | -68.4 | 28.6 | -16.7 |
| -31.6 | 0.0 | -12.5 | 13.3 | -46.7 | 46.3 | 24.1 | 22.2 | 45.8 | 23.1 | 34.6 | 16.7 |
| -0.1 | 0.0 | 0.0 | 0.0 | -0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 24.8 | -24.2 | 30.9 | 8.3 | -10.3 | 16.0 | 21.9 | -22.7 | -46.0 | 81.6 | -11.8 |
| 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
Operating Profit Operating ProfitCr |
| -93.4 | -64.8 | -54.9 | 17.0 | 18.2 | 7.9 | 11.3 | 0.9 | 9.7 | -17.0 | 36.1 | 19.8 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 100.1 | -1,16,953.8 | 104.1 | 770.8 | -63.8 | 79.6 | -89.9 | 709.8 | -158.8 | 733.5 | -28.1 |
| -82.0 | 0.1 | -69.8 | 2.2 | 17.5 | 7.1 | 10.9 | 0.9 | 9.5 | -10.3 | 35.9 | 29.3 |
| -76.2 | 0.0 | -1.0 | 0.0 | 0.4 | 0.1 | 0.3 | 0.0 | 0.2 | -0.1 | 0.8 | 0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| 0 | 0 | 5 | 2 | 1 | -1 | 0 | 5 | 2 | 5 | 12 | 11 |
Current Liabilities Current LiabilitiesCr | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Non Current Assets Non Current AssetsCr | 1 | 1 | 7 | 3 | 2 | 1 | 1 | 7 | 3 | 7 | 14 | 12 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 64.1 | -81,493.1 | 68.5 | -724.2 | 117.5 | -13.2 | 156.9 | 675.5 | -71.4 | 32.6 | 0.2 |
CFO To EBITDA CFO To EBITDA% | 56.3 | 57.0 | 87.2 | -92.4 | 112.6 | -11.8 | 151.5 | 661.6 | -69.6 | 19.8 | 0.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 18 | 9 | 5 | 2 | 2 | 1 | 3 | 7 | 3 | 6 | 16 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 106.3 | 7.6 | 15.9 | 18.4 | 583.0 | 30.0 | 0.0 | 37.3 |
Price To Sales Price To Sales | 19.2 | 7.3 | 5.8 | 2.1 | 1.3 | 1.1 | 2.0 | 4.3 | 2.8 | 9.3 | 13.4 |
Price To Book Price To Book | 3.2 | 1.5 | 1.0 | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | 0.4 | 0.6 | 0.9 |
| -20.3 | -10.8 | -10.4 | 11.7 | 5.3 | 10.7 | 14.3 | 450.4 | 28.6 | -54.2 | 37.0 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 66.4 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| -93.4 | -64.8 | -54.9 | 17.0 | 18.2 | 7.9 | 11.3 | 0.9 | 9.7 | -17.0 | 36.1 |
| -82.0 | 0.1 | -69.8 | 2.2 | 17.5 | 7.1 | 10.9 | 0.9 | 9.5 | -10.3 | 35.9 |
| -10.4 | 1.4 | -4.5 | 4.4 | 3.9 | 2.0 | 2.8 | 0.2 | 1.5 | -0.6 | 2.4 |
| -13.5 | 0.0 | -5.8 | 0.3 | 3.5 | 1.6 | 2.5 | 0.1 | 1.5 | -0.6 | 2.4 |
| -11.6 | 0.0 | -5.5 | 0.3 | 3.1 | 1.4 | 2.2 | 0.1 | 1.4 | -0.6 | 2.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Garware Marine Industries Limited is an Indian-listed entity specializing in the **Ship Repair** sector. Operating as a **single-segment** business, the company provides critical maintenance and technical upkeep for marine vessels. The company is currently navigating a strategic transition, moving from a period of operational contraction toward a growth phase underpinned by the fleet expansion of its primary affiliate and the scaling of its mobile repair capabilities.
---
### **Core Service Model & The 'Flying Squad' Strategy**
The company’s operational framework is built around high-mobility, specialized technical services designed to minimize vessel downtime.
* **Specialized Repair Services:** The company provides **'round the clock'** repair services, focusing on the technical maintenance required to keep offshore vessels operational and compliant with maritime regulations.
* **The 'Flying Squad' Model:** A core competitive advantage is the utilization of a **'flying squad'**—a mobile team of expert technicians capable of deploying to various locations for on-site repairs.
* **Capacity Scaling:** Management has identified the expansion of this squad as a strategic priority. Plans are underway to increase the size of these teams to meet an anticipated rise in demand for ship repair services as market conditions improve.
* **Geographic Focus:** Operations are currently based entirely within **India**, focusing on the domestic offshore shipping market.
---
### **Strategic Ecosystem & Revenue Concentration**
The company’s financial health is intrinsically linked to a high-concentration partnership with a related party, which acts as both a primary revenue driver and a strategic partner.
* **Primary Customer Dependency:** A significant portion of annual turnover (exceeding **10%**) is derived from **Global Offshore Services Limited (GOSL)**.
* **Fleet-Linked Revenue:** The company’s income is directly correlated to the fleet size and maintenance schedules (including statutory drydocking) of **GOSL**.
* **Recovery Trajectory:** Following a period where **GOSL** reduced its fleet from **6 vessels to 2**, the customer has begun expanding again, reaching **3 vessels** post-FY2025. This expansion is expected to drive a recovery in repair volumes for **FY 2025-26**.
* **Diversification Mandate:** A key strategic priority is widening the customer base to reduce over-dependence on **GOSL**. While management acknowledges this has historically been difficult, efforts are being intensified to secure independent repair contracts.
---
### **Financial Facilitation & Capital Commitments**
To secure its long-term revenue pipeline, the company acts as a financial facilitator for its primary customer’s capital expenditure.
| Feature | Details |
| :--- | :--- |
| **Section 186 Limit** | **Rs. 100 Crore** (Aggregate limit for loans, guarantees, and investments) |
| **Corporate Guarantee (GOSL)** | **Rs. 40 Crore** issued to support a **7-year** loan for vessel acquisition |
| **Immediate Banking Facility** | **Rs. 10 Crore** guarantee in favor of **Kotak Mahindra Bank** for **GOSL** |
| **Guarantee Commission** | **0.50% per annum** (with provisions to scale up to **0.75% p.a.**) |
---
### **Financial Performance & Asset Profile**
The company demonstrated a significant turnaround in **FY 2024-25**, returning to profitability through disciplined cost management and improved turnover.
**Three-Year Financial Summary:**
| Metric (Rs. in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Revenue from Operations** | **1.20** | **0.71** | **1.23** |
| **Net Profit / (Loss)** | **0.43** | **(0.07)** | **0.12** |
| **Other Comprehensive Income (OCI)** | **6.48** | **3.20** | **(3.28)** |
| **Total Comprehensive Income** | **6.91** | **3.14** | **(3.16)** |
**Key Financial Observations:**
* **Revenue Growth:** Operational revenue increased by **69.11%** in the most recent fiscal year.
* **Debt-Free Status:** The company maintains a conservative capital structure with **zero outstanding borrowings**.
* **Investment Portfolio:** A substantial portion of the Total Comprehensive Income is driven by **OCI**, reflecting the fair value fluctuations of **quoted shares**.
* **Asset Composition:** The company does not own any **immovable property**. Investments include quoted equity and **unquoted shares**; the latter are **fully impaired** due to the negative net worth of the investee entities.
* **Equity Dematerialization:** **92.45%** of the total paid-up equity share capital is held in dematerialized form as of March 31, 2025.
---
### **Risk Factors & Mitigation Strategies**
Investors should note several high-impact risks related to litigation, liquidity, and market competition.
**1. Legal and Regulatory Challenges:**
* **IFCL Dispute:** The company is embroiled in a long-standing dispute with **Integrated Finance Company Limited (IFCL)** regarding lease rentals.
* **Financial Exposure:** A notice from the **Economic Offences Wing-II, Chennai (April 2026)** alleges a default of **Rs. 3,54,83,661.50**.
* **Counter-Suit:** The company has a pending suit against **IFCL** for **Rs. 1.93 crore** plus **18% interest**. The matter is currently before the **Commercial Court, High Court, Madras**.
* **Security Deposit:** The company has deposited **Rs. 30 lakhs** with the High Court as a condition for legal proceedings.
**2. Operational and Market Risks:**
* **Competitive Pressure:** The industry faces threats from "mushrooming" small, unorganized repair outfits that emerge during periods of market improvement.
* **Credit Risk:** Trade receivables are **unsecured** with long realization cycles ranging from **30 to 360 days**.
* **Liquidity Risk:** While the company manages credit through ongoing evaluations, there have been **instances of delays** in meeting financial liabilities, with average creditor terms spanning **45 to 90 days**.
**3. Human Resources & Internal Controls:**
* **Defined Benefit Risk:** The company’s gratuity plan (administered via **LIC**) is exposed to **Interest Rate Risk** (G-Sec fluctuations) and **Salary Risk**.
* **Audit Oversight:** **Kirtane & Pandit LLP** has been re-appointed as Internal Auditors for **FY 2025-26**. While internal controls are deemed commensurate with the company's size, auditors provide no assurance of viability beyond a **one-year** horizon.
---
### **Future Outlook**
The company’s prospects are heavily contingent on the **Offshore Shipping market** and the continued fleet expansion of **GOSL**. Management remains optimistic that improving industry conditions will make vessel upkeep more affordable for ship owners, thereby increasing the frequency of repair contracts. The strategic focus remains on **cost control**, **internal audit strengthening**, and the gradual **diversification of the client base** to ensure long-term sustainability.